4.228
Revenue₩B
5.163
5.588
5.932
6.424
6.855
7.140
7.678
7.995
8.464
8.812
4.701
5.15%
5.99%
15
26.96
Revenue growth%
16.44
17.56
16.68
15.91
18.50
20.58
19.13
19.67
19.15
21.60
19.19
19.67
18.82
54
7.47
Gross margin%
10.00
9.99
12.01
14.89
16.83
19.22
19.12
19.37
17.78
20.00
19.90
19.22
17.31
87
9.21
Operating margin%
14.26
15.99
13.74
13.51
12.47
10.03
9.89
10.90
11.13
9.36
10.11
10.03
11.80
88
29.99
Net margin%
18.96
16.87
19.80
22.19
19.42
18.05
18.97
20.88
20.11
17.31
23.97
18.97
19.19
93
13.52
P/E ratio (avg)x
5.366
5.158
4.776
5.287
4.682
4.363
4.441
4.318
4.771
5.152
32.17
4.441
4.773
18
32.89
EV/EBITx
17.15
18.43
20.24
24.12
26.80
28.92
31.86
32.39
36.77
44.46
31.99
32.39
27.86
19
8.37
FCF yield (avg)%
25.30
22.74
23.58
21.20
23.69
22.25
21.47
21.01
20.04
18.03
2.01
21.01
21.86
41
22.47
FCF margin%
14.78
15.19
13.70
15.73
14.67
17.55
20.28
22.63
20.94
18.66
23.81
20.28
16.64
69
0.546
FCF / Net incomex
1.524
1.577
1.546
1.477
1.455
1.655
1.880
1.852
2.138
2.370
1.747
1.880
1.616
36
2.10
ROIC%
12.10
12.91
11.99
9.04
9.52
9.60
6.97
9.15
8.43
9.24
19.70
9.15
9.38
9
12.82
Return on equity%
14.49
15.69
12.70
14.49
15.03
12.87
11.52
9.73
8.03
8.26
3.60
9.73
12.78
69
15.39
Return on assets%
26.08
28.82
28.50
26.31
24.11
24.93
22.71
22.96
23.73
21.43
16.84
22.96
24.52
7
172.86
EPS₩
183.10
212.38
227.75
233.99
273.27
313.97
308.44
341.65
387.67
395.25
187.86
7.66%
7.85%
—
29.56
EPS growth%
25.41
27.36
29.12
28.52
29.47
28.67
28.10
26.55
26.39
28.15
21.55
28.10
28.13
21
133.21
Bookvalue per sh₩
213.20
222.78
233.37
263.18
265.36
280.29
307.31
305.12
311.62
300.54
169.04
2.52%
3.65%
—
77.45
FCF per share₩
110.23
103.01
100.59
111.15
102.00
107.21
97.70
99.15
111.09
115.73
166.97
2.56%
(0.14%)
—
71.48
Dividend per sh₩
273.89
274.63
266.30
297.24
282.86
300.86
297.29
336.52
332.12
334.96
80.02
3.44%
2.29%
—
9.00
Div yield (avg)%
1.62
1.98
3.96
6.23
8.58
9.07
10.17
10.72
10.87
12.40
16.09
10.72
8.83
27
14.02
Payout ratio%
6.68
8.25
5.45
5.14
6.64
5.57
4.40
4.29
4.47
1.51
4.49
4.40
5.30
48
34.93
Shares (diluted)M
36.31
35.27
40.84
40.34
43.27
46.98
52.34
52.43
52.49
59.64
34.12
6.63%
4.82%
55
8.74
Buyback yield%
2.15
1.91
1.23
0.40
0.40
2.05
0.40
0.40
0.43
0.40
12.99
0.40
0.42
64
1.424
D/E ratiox
1.593
1.724
1.714
1.874
2.072
2.091
2.482
2.563
2.490
2.916
1.723
2.490
2.082
6
4.037
Enterprise value₩B
1.892
2.216
2.306
2.383
2.498
2.982
2.932
2.987
3.357
3.286
2.048
5.64%
6.13%
66
8.032
LT debt₩B
12.95
14.71
16.56
18.71
18.40
19.71
19.95
22.95
25.99
25.53
6.628
6.77%
6.34%
41
Revenue
₩8.812B
5.99%
1.00×
Cost of revenue
₩6.168B
5.99%
1.00×
Operating expenses
₩1.530B
6.26%
1.03×
Cash and investments
19.16%
Spread over hurdle
(2.92%)